Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $352k initial cash invested.
-18.81%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$7,170
Rent
-$5,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,170 income − $12,690 expenses = $5,520 out of pocket
Investment Breakdown
|
Purchase Price
$1677k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,170
Total Expenses
$12,690
Mortgage P&I
116%
$8,305
Property Taxes
26%
$1,892
Home Insurance
9%
$630
HOA
0%
$0
Property Management
10%
$717
CapEx
5%
$358
Vacancy
6%
$430
Maintenance
5%
$358
Other
0%
$0